[IJMLAND] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -62.01%
YoY- 59.83%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 471,773 459,915 251,227 252,351 364,956 284,796 102,269 29.00%
PBT 115,363 121,079 71,503 56,930 80,849 40,484 14,694 40.95%
Tax -31,928 -32,508 -17,698 -14,780 -21,449 -11,088 -3,892 41.99%
NP 83,435 88,571 53,805 42,150 59,400 29,396 10,802 40.57%
-
NP to SH 76,841 81,704 51,119 40,759 53,545 26,657 8,095 45.48%
-
Tax Rate 27.68% 26.85% 24.75% 25.96% 26.53% 27.39% 26.49% -
Total Cost 388,338 371,344 197,422 210,201 305,556 255,400 91,467 27.23%
-
Net Worth 3,273,146 2,651,796 2,423,625 2,179,194 1,622,910 1,520,109 701,186 29.26%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,273,146 2,651,796 2,423,625 2,179,194 1,622,910 1,520,109 701,186 29.26%
NOSH 1,558,641 1,433,403 1,392,888 1,345,181 1,104,020 1,101,528 570,070 18.24%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.69% 19.26% 21.42% 16.70% 16.28% 10.32% 10.56% -
ROE 2.35% 3.08% 2.11% 1.87% 3.30% 1.75% 1.15% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.27 32.09 18.04 18.76 33.06 25.85 17.94 9.10%
EPS 4.93 5.70 3.67 3.03 4.85 2.42 1.42 23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.85 1.74 1.62 1.47 1.38 1.23 9.32%
Adjusted Per Share Value based on latest NOSH - 1,433,403
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.29 29.52 16.13 16.20 23.43 18.28 6.57 28.99%
EPS 4.93 5.25 3.28 2.62 3.44 1.71 0.52 45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1012 1.7023 1.5559 1.399 1.0418 0.9758 0.4501 29.26%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.42 2.86 2.20 2.84 2.15 1.41 1.69 -
P/RPS 11.30 8.91 12.20 15.14 6.50 5.45 9.42 3.07%
P/EPS 69.37 50.18 59.95 93.73 44.33 58.26 119.01 -8.59%
EY 1.44 1.99 1.67 1.07 2.26 1.72 0.84 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.55 1.26 1.75 1.46 1.02 1.37 2.93%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 -
Price 3.33 2.52 2.40 2.50 2.28 2.00 1.10 -
P/RPS 11.00 7.85 13.31 13.33 6.90 7.74 6.13 10.23%
P/EPS 67.55 44.21 65.40 82.51 47.01 82.64 77.46 -2.25%
EY 1.48 2.26 1.53 1.21 2.13 1.21 1.29 2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.36 1.38 1.54 1.55 1.45 0.89 10.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment